| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 876 354.00 | | 876 354.00 | 876 354.00 |
BJ TOTAL (I) | 8 376 354.00 | | 8 376 354.00 | 8 376 354.00 |
BZ Other receivables | 10 609 900.00 | | 10 609 900.00 | 10 609 900.00 |
CF Cash and cash equivalents | 1 845 347.00 | | 1 845 347.00 | 1 845 347.00 |
CJ TOTAL (II) | 12 455 248.00 | | 12 455 248.00 | 12 455 248.00 |
CO Grand total (0 to V) | 20 831 602.00 | | 20 831 602.00 | 20 831 602.00 |
CU Other investments | 7 500 000.00 | | 7 500 000.00 | 7 500 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 599 567.00 | | | 3 599 567.00 |
DH Retained earnings | -3 333 420.00 | | | -3 333 420.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -529 807.00 | | | -529 807.00 |
DL TOTAL (I) | -263 661.00 | | | -263 661.00 |
DU Loans and Debts from Credit Institutions (3) | 15 589 099.00 | | | 15 589 099.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 831 972.00 | | | 4 831 972.00 |
DX Trade payables and related accounts | 5 792.00 | | | 5 792.00 |
DY Tax and social security liabilities | 668 400.00 | | | 668 400.00 |
EC TOTAL (IV) | 21 095 264.00 | | | 21 095 264.00 |
EE Grand total (I to V) | 20 831 602.00 | | | 20 831 602.00 |
EG Accrued income and payables due within one year | 6 898 600.00 | | | 6 898 600.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 7 650.00 | | 7 650.00 | 7 650.00 |
FJ Net sales | 7 650.00 | | 7 650.00 | 7 650.00 |
FR Total operating income (I) | | | 7 650.00 | |
FW Other purchases and external expenses | | | 90 900.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GF Total Operating Expenses (II) | | | 90 976.00 | |
GG - OPERATING RESULT (I - II) | | | -83 326.00 | |
GR Interest and similar expenses | | | 446 481.00 | |
GU Total financial expenses (VI) | | | 446 481.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -446 481.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -529 807.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 7 650.00 | | | 7 650.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 537 457.00 | | | 537 457.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -529 807.00 | | | -529 807.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 8 373 693.00 | | | 8 373 693.00 |
I3 DECREASES Total Financial Fixed Assets | | | 8 376 354.00 | |
I4 DECREASES Grand Total | | | 8 376 354.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 8 373 693.00 | | | 8 373 693.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 5 792.00 | 5 792.00 | | 5 792.00 |
8K Other liabilities (including liabilities related to repo transactions) | 4 831 973.00 | 4 831 973.00 | | 4 831 973.00 |
UT Other financial assets | 876 354.00 | | | 876 354.00 |
VH Loans with a maturity of more than one year at origin | 15 589 099.00 | 1 392 435.00 | 5 456 640.00 | 15 589 099.00 |
VK Loans repaid during the year | 1 372 286.00 | | | 1 372 286.00 |
VP Miscellaneous | 10 609 901.00 | | | 10 609 901.00 |
VQ Other Taxes, Duties, and Similar Debts | 668 400.00 | 668 400.00 | | 668 400.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 11 486 255.00 | 10 609 901.00 | 876 354.00 | 11 486 255.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 21 095 264.00 | 6 898 600.00 | 5 456 640.00 | 21 095 264.00 |
